1 / 20
$105,000
73d
$251/mo
Estimated monthly Section 8 cashflow
1818 Vaught Cir, Southaven, MS 38671
Southaven, MS 38671
2 bd · 1 ba · 1,290 sqft · Built 1963
Est. rent $1,400/mo · ZIP-level SAFMR
1818 Vaught Cir, Southaven, MS 38671
Southaven, MS 38671
$251/mo
2 bd · 1 ba · 1,290 sqft · Built 1963
Est. rent $1,400/mo · ZIP-level SAFMR
Fair Market Rent
2-bedroom · this ZIP
2024—
2025$1,470
2026$1,400
Housing authority
- MS062The Housing Authority of the City of Holly Springs700 Highway 4 E, Holly Springs, MS, 38635Phone6012522971Vouchers90 vouchers
Area statistics
ACS 2022Median income
$59k
Median home value
$157k
Population
37k
Homeownership
60.8%
Avg DOM
73
Market rent
—
Estimated monthly cashflow
$251
Cap rate9.0%Cash-on-cash10.3%DSCR1.47
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$23,537
Appreciation
$16,724
Total return
137%
Annualized IRR
18.8%
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $17,512 | $9,960 | $3,545 | $108,150 |
| 2 | $18,255 | $10,514 | $4,099 | $111,395 |
| 3 | $19,029 | $11,094 | $4,679 | $114,736 |
| 4 | $19,835 | $11,702 | $5,288 | $118,178 |
| 5 | $20,676 | $12,340 | $5,925 | $121,724 |
Rent growth 4.2% · Trailing 36-month CAGR of CPI rent of primary residence (capped to 1.5–7.0%).
Appreciation 3.0% · Fallback — HPI series not yet ingested.
Mortgage rate 6.51% · Latest Freddie Mac PMMS 30-year fixed (FRED MORTGAGE30US).
Year 5 value $121,724. Excludes principal paydown and resale costs. Estimates only.
Location
Safety
FBI 2025Safety index
7.6/ 10
Violent / 100k
222
Property / 100k
1,272
Description
$251/mo
$105,000